As of 2025-05-17, the Intrinsic Value of Shreyans Industries Ltd (SHREYANIND.NS) is 232.92 INR. This SHREYANIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.50 INR, the upside of Shreyans Industries Ltd is 24.20%.
The range of the Intrinsic Value is 209.37 - 262.64 INR
Based on its market price of 187.50 INR and our intrinsic valuation, Shreyans Industries Ltd (SHREYANIND.NS) is undervalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 209.37 - 262.64 | 232.92 | 24.2% |
| DCF (Growth 10y) | 230.24 - 282.74 | 253.63 | 35.3% |
| DCF (EBITDA 5y) | 273.54 - 329.14 | 305.56 | 63.0% |
| DCF (EBITDA 10y) | 262.82 - 320.18 | 292.56 | 56.0% |
| Fair Value | 851.05 - 851.05 | 851.05 | 353.89% |
| P/E | 291.40 - 491.29 | 378.41 | 101.8% |
| EV/EBITDA | 207.32 - 317.18 | 264.32 | 41.0% |
| EPV | 323.27 - 385.24 | 354.26 | 88.9% |
| DDM - Stable | 129.20 - 211.05 | 170.13 | -9.3% |
| DDM - Multi | 212.40 - 276.33 | 240.48 | 28.3% |
| Market Cap (mil) | 2,591.25 |
| Beta | 0.46 |
| Outstanding shares (mil) | 13.82 |
| Enterprise Value (mil) | 2,961.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.98% |
| Cost of Debt | 7.65% |
| WACC | 15.67% |